Skip to main content
logo
Raonsecure Co., Ltd. (KOSDAQ:042510)
South Korea flag South Korea · Delayed Price · Currency is KRW
19,450
+2,800 (16.82%)
At close: Oct 30, 2026

Raonsecure Income Statement

Millions KRW. Fiscal year is Jan - Dec.
Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Operating Revenue
12,1769,42022,98715,98013,89710,88823,48614,93312,74011,33422,3518,82811,7048,95817,8647,87310,68210,40518,2108,451
Other Revenue
-----00-0-0-0------0-0--
Revenue
12,1769,42022,98715,98013,89710,88823,48614,93312,74011,33422,3518,82811,7048,95817,8647,87310,68210,40518,2108,451
Revenue Growth (YoY)
-12.38%-13.48%-2.13%7.01%9.08%-3.94%5.08%69.15%8.85%26.52%25.11%12.14%9.57%-13.90%-1.90%-6.84%13.93%42.27%-1.32%24.94%
Cost of Revenue
4,4093,9699,0466,3856,2716,1599,4247,6515,9676,79712,6634,3343,3482,9316,3893,2053,6703,4567,7403,571
Gross Profit
7,7675,45013,9409,5957,6264,72914,0627,2826,7724,5379,6874,4948,3566,02811,4754,6687,0126,94910,4704,880
Selling, General & Admin
7,0856,7027,4467,1127,2336,6306,9876,5296,8766,5446,8406,5746,9236,4437,2245,9656,1245,7946,3525,046
Research & Development
----------20.54---------
Amortization of Goodwill & Intangibles
40.1340.1345.6845.857.956.058.669.9910.19.99104.0751.51--------19.51
Other Operating Expenses
30.3926.5385.5650.8145.42415.5766.4188.3715.5235.31170.3131.5450.2248.4855.9150.5548.3473.5332.9241.8
Operating Expenses
8,4417,5989,1257,9978,4287,8367,6437,4338,2157,3958,0307,4977,6617,0327,6196,5605,2186,4168,1965,636
Operating Income
-673.73-2,1484,8151,598-801.58-3,1076,419-150.28-1,443-2,8581,657-3,003694.92-1,0043,856-1,8921,794532.932,274-756.11
Interest Expense
---843.51----1,027----2,252----1,826----161.13-143.47
Interest & Investment Income
--1,191---1,338---2,206---885.52---34.746.62
Currency Exchange Gain (Loss)
---18.33---49.01---1.17----6.94----5.45-7.59
Other Non Operating Income (Expenses)
169.85-0.89-455.02-1,80897.3266.19-318.1570.47133.24138.452,461-140.564,2371,4063,990-322.49483.5-362.68-17.5836.31
EBT Excluding Unusual Items
-503.88-2,1494,690-210.36-704.28-2,8416,461-79.81-1,310-2,7204,074-3,1444,932402.316,898-2,2142,278170.262,124-864.24
Gain (Loss) on Sale of Investments
--218.92---98.71---869.86---67.51---71.77133.83
Gain (Loss) on Sale of Assets
--25.59----168.43----423.34----12.85----31.620.06
Asset Writedown
-------159.53--------3.8----1,901-
Other Unusual Items
-----------1,668---------
Pretax Income
-503.88-2,1494,934-210.36-704.28-2,8416,231-79.81-1,310-2,7202,852-3,1444,932402.316,949-2,2142,278170.26263.66-730.35
Income Tax Expense
-711.64--574.69-1,087-711.42-0.22-104.51-0.82-1,881-0.26-1,4654.94455.78--1,100--23.19-31.57-
Earnings From Continuing Operations
207.76-2,1495,509876.497.15-2,8416,336-78.99571.13-2,7204,317-3,1494,477402.318,049-2,2142,301170.26232.09-730.35
Minority Interest in Earnings
98.2777.22-90.19-72.83-5.81-0.8-4.6614.61-44.81-55.26-115.87275.9-1,874-169.63-1,2570.07-103.89-276.03-577.29-340.53
Net Income
306.03-2,0725,419803.671.34-2,8416,331-64.38526.33-2,7754,201-2,8732,603232.686,792-2,2142,197-105.78-345.2-1,071
Net Income to Common
306.03-2,0725,419803.671.34-2,8416,331-64.38526.33-2,7754,201-2,8732,603232.686,792-2,2142,197-105.78-345.2-1,071
Net Income Growth (YoY)
22765.57%--14.41%--99.75%-50.70%--79.78%--38.15%-18.48%-------
Shares Outstanding (Basic)
111111111111111111119888888888
Shares Outstanding (Diluted)
11111111111111111111991281388888
Shares Change (YoY)
-0.03%-0.04%-0.06%-0.05%-0.02%-0.01%23.27%19.73%-6.98%39.81%-32.11%16.77%50.30%-56.73%-7.58%2.94%19.92%21.56%
EPS (Basic)
28.32-191.72501.4574.370.12-262.84585.58-5.9548.68-256.65478.98-371.47336.5730.09878.27-286.31284.07-13.68-41.88-138.47
EPS (Diluted)
28.00-191.72501.1174.000.12-263.11585.58-6.0048.68-257.00379.73-371.47295.69-5.73479.33-286.31255.27-13.68-41.88-140.00
EPS Growth (YoY)
22513.84%--14.43%--99.75%-54.21%--83.54%--20.78%-15.83%-------

Additional Metrics

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Free Cash Flow
509.261,7273,544-907.782,282911.852,963-1,059-7.65-2,7103,448-1,4985,069-859.115,290-387.23642.821,7013,189106.44
Free Cash Flow Per Share
47.13159.86327.94-84.01211.1384.35274.08-97.93-0.71-250.68393.12-165.91436.13-111.09409.48-50.0783.12219.96386.8113.76
Gross Margin
63.79%57.86%60.65%60.04%54.88%43.43%59.87%48.77%53.16%40.03%43.34%50.91%71.39%67.28%64.23%59.29%65.64%66.78%57.50%57.74%
Operating Margin
-5.53%-22.80%20.95%10.00%-5.77%-28.54%27.33%-1.01%-11.33%-25.22%7.41%-34.02%5.94%-11.21%21.58%-24.03%16.79%5.12%12.49%-8.95%
Profit Margin
2.51%-21.99%23.57%5.03%0.01%-26.10%26.96%-0.43%4.13%-24.48%18.80%-32.54%22.24%2.60%38.02%-28.12%20.57%-1.02%-1.90%-12.67%
Free Cash Flow Margin
4.18%18.34%15.42%-5.68%16.42%8.38%12.62%-7.09%-0.06%-23.91%15.43%-16.97%43.31%-9.59%29.61%-4.92%6.02%16.35%17.51%1.26%
EBITDA
225.73-1,2515,6892,46557.93-2,2677,268711.16-572.35-1,9902,594-2,0771,447-430.914,443-1,3102,3871,1202,980-168.86
EBITDA Margin
1.85%-13.28%24.75%15.43%0.42%-20.82%30.95%4.76%-4.49%-17.56%11.61%-23.52%12.36%-4.81%24.87%-16.64%22.35%10.77%16.36%-2.00%
D&A For EBITDA
899.46897.31873.5867.32859.5839.77848.81861.44870.48868.27937.14926.32751.74573.21587.16581.64593.36587.36705.75587.25
EBIT
-673.73-2,1484,8151,598-801.58-3,1076,419-150.28-1,443-2,8581,657-3,003694.92-1,0043,856-1,8921,794532.932,274-756.11
EBIT Margin
-5.53%-22.80%20.95%10.00%-5.77%-28.54%27.33%-1.01%-11.33%-25.22%7.41%-34.02%5.94%-11.21%21.58%-24.03%16.79%5.12%12.49%-8.95%
Effective Tax Rate
------------9.24%-----11.97%-
Advertising Expenses
117.3--236.61135.71--154.36---75.51---10.64---7.97